Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Grapevine at 1450 Hampton Rd, Grapevine, TX, 76051 offers a 10.83% rental yield on a $359,000 purchase with $3,240/mo rent. Total monthly income registers $3,240/mo, and a $1,757/mo payment leaves $687/mo available for distribution. Annual cash flow reaches $8,247/yr on $119,009 to close, and return on cash invested stands at 26.84% in year one. Equity gained on principal adds $2,317/yr while 5% annual appreciation supports $99,185 over five years. Portfolio math shows five-year ROI at 141.23% and total cumulative return in cash at $168,079. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,240/mo property income against a $1,757/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1986
6,446 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76051, Grapevine, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,607 (100%) |
| Owner Occupied HU | 11,323 (48.0%) |
| Renter Occupied HU | 11,128 (47.1%) |
| Vacant Housing Units | 1,156 ( 4.9%) |
| Median Home Value | $478,822 |
| Average Home Value | $525,786 |
Residential
23,210
Single Family
13,855
Multi-Family
9,355
Businesses
2,026
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $359,000 |
| 2020-07-28 | Listing removed | $1,700 |
| 2020-07-11 | Price change | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $1653.83 | -0.47% | $342,918 | 3.43% |
| 2023-06-26 | $1661.67 | 0.69% | $331,557 | 16.25% |
| 2022-06-26 | $1650.29 | 10.91% | $285,222 | 11.87% |
Listed by: Brenton Bridges • Monument Realty
Mls Name: NTREIS
Mls ID: #20981490
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
